BNBCalc.com Investment Analysis Report of 8214 Blucksberg Mountain Rd, Sturgis, SD 57785, USA

3 bed • 2 bath • 6 guests • $360,000

BNB

Calc

Return Metrics

24.56% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

24.56%

Cap Rate

9.43%

Return on Investment

107.54%

Annual Revenue

$54,056

AirDNA projects $296/night at 50% occupancy ($54,056).

User selected values for this report: 50% occupancy rate, $296 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,676

Annual Expenses

$20,107

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$1,150

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$450

Management & Platform Fees

$135

Platform Fee (i.e. Airbnb)

$135

Property Manager Fee

$0

Tax Calculator (USA)

Tax Calculator (US Only)

Example Income

$150,000

Example Income Tax Rate

30%

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$18,117

Deductible property tax

$3,960

Est. Depreciation Value

$119,143

Profit on this property

$33,949

Your total deduction

$107,271

So, your new taxable income is your previous income minus your total deduction ($150,000 - $107,271)

$42,729

Your old tax bill

$45,000

Your new tax bill

$12,819

Estimated tax savings

$32,181

property-location

8214 Blucksberg Mountain Rd Sturgis, South Dakota, 57785-2813

3 bed • 2 bath • 6 guests

Est. $1,727/mo

Agent

Inquire about this property

Contact Agent

$54,056

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

24.56%

Cap Rate

9.43%

0

Long Term Rental Comparables

Long Term Rental comparables are currently unavailable for this property. This can occur for more rural areas. Please try again with another address.

Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

Your current annual income

Your income tax rate

%

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$18,117

Deductible property tax

$3,960

Your total deduction

$27,037

Your adjusted annual income

$150,000 - $27,037 = $122,963

Taxes on $122,963 (30%)

$36,889

Your old tax bill

$45,000

Your new tax bill

$36,889

Estimated tax savings

$8,111

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com